SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-Q
(Mark One)
| x |
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the Quarterly Period Ended September 29, 2002
OR
| o |
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from to
Commission File Number: 333-49821
MSX International, Inc.
(Exact name of registrant as specified in its charter)
| Delaware (State or other jurisdiction of incorporation or organization) |
38-3323099 (I.R.S. Employer Identification No.) |
|
| 22355 West Eleven Mile, Southfield, Michigan (Address of principal executive offices) |
48034 (Zip Code) |
(248) 299-1000
(Registrants telephone number, including area code)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes x No o
MSX INTERNATIONAL, INC.
INDEX
| Pages | ||||||
PART I. FINANCIAL INFORMATION |
||||||
ITEM 1. Financial Statements: |
||||||
Consolidated Balance Sheets as of September 29, 2002 (Unaudited) and
December 30, 2001 |
2 | |||||
Consolidated Statements of Operations (Unaudited) for the Fiscal Quarters and Fiscal Nine Months
Ended September 29, 2002 and September 30, 2001 |
3 | |||||
Consolidated Statements of Cash Flows (Unaudited) for the Fiscal Nine Months
Ended September 29, 2002 and September 30, 2001 |
4 | |||||
Notes to Consolidated Financial Statements (Unaudited) |
5 | |||||
ITEM 2. Managements Discussion and Analysis of Financial Condition and Results of Operations |
16 | |||||
PART II. OTHER INFORMATION |
||||||
ITEM 6. Exhibits and Reports on Form 8-K |
20 | |||||
SIGNATURE |
21 | |||||
CERTIFICATIONS |
22 | |||||
1
PART I. FINANCIAL INFORMATION
ITEM 1. FINANCIAL STATEMENTS
MSX INTERNATIONAL, INC.
CONSOLIDATED BALANCE SHEETS
as of September 29, 2002 and December 30, 2001
| September 29, | ||||||||||||
| 2002 | December 30, | |||||||||||
| (Unaudited) | 2001 | |||||||||||
| (dollars in thousands) | ||||||||||||
ASSETS |
||||||||||||
Current assets: |
||||||||||||
Cash and cash equivalents |
$ | 6,515 | $ | 4,924 | ||||||||
Accounts receivable, net (Note 4) |
245,478 | 252,868 | ||||||||||
Inventory |
4,905 | 6,916 | ||||||||||
Prepaid expenses and other assets |
8,159 | 7,151 | ||||||||||
Deferred income taxes, net |
5,011 | 3,477 | ||||||||||
Total current assets |
270,068 | 275,336 | ||||||||||
Property and equipment, net |
42,115 | 42,977 | ||||||||||
Goodwill, net (Note 3) |
133,700 | 170,491 | ||||||||||
Other assets |
14,864 | 22,608 | ||||||||||
Deferred income taxes, net |
13,230 | 2,970 | ||||||||||
Total assets |
$ | 473,977 | $ | 514,382 | ||||||||
LIABILITIES AND SHAREHOLDERS DEFICIT |
||||||||||||
Current liabilities: |
||||||||||||
Notes payable and current portion of long-term debt (Note 5) |
$ | 11,783 | $ | 15,785 | ||||||||
Accounts payable and book overdrafts |
134,002 | 153,645 | ||||||||||
Accrued payroll and benefits |
29,416 | 23,946 | ||||||||||
Other accrued liabilities |
55,791 | 55,450 | ||||||||||
Total current liabilities |
230,992 | 248,826 | ||||||||||
Long-term debt (Note 5) |
246,525 | 230,869 | ||||||||||
Long-term deferred compensation liabilities and other |
12,131 | 12,977 | ||||||||||
Total liabilities |
489,648 | 492,672 | ||||||||||
Minority interests |
2,277 | 1,197 | ||||||||||
Redeemable Series A Preferred Stock (Note 6) |
35,945 | 36,000 | ||||||||||
Shareholders deficit: |
||||||||||||
Common Stock, $.01 par value, 200,000,000 aggregate shares of
Class A and Class B Common Stock authorized; 20,054,000
and 20,080,800 shares of Class A Common Stock issued and
outstanding, respectively |
201 | 201 | ||||||||||
Additional paid-in-capital |
(21,879 | ) | (21,769 | ) | ||||||||
Note receivable from officer |
(3,198 | ) | (3,000 | ) | ||||||||
Accumulated other comprehensive loss (Note 7) |
(12,649 | ) | (15,603 | ) | ||||||||
Retained earnings |
(16,368 | ) | 24,684 | |||||||||
Total shareholders deficit |
(53,893 | ) | (15,487 | ) | ||||||||
Total liabilities and shareholders deficit |
$ | 473,977 | $ | 514,382 | ||||||||
The accompanying notes are an integral part of the consolidated financial statements
2
MSX INTERNATIONAL, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited)
for the fiscal quarters and fiscal nine months ended September 29, 2002 and September 30, 2001
| Fiscal Quarter Ended | Fiscal Nine Months Ended | |||||||||||||||||
| September 29, | September 30, | September 29, | September 30, | |||||||||||||||
| 2002 | 2001 | 2002 | 2001 | |||||||||||||||
| (in thousands) | ||||||||||||||||||
Net sales |
$ | 200,556 | $ | 213,906 | $ | 618,170 | $ | 712,464 | ||||||||||
Cost of sales |
173,119 | 187,267 | 538,203 | 621,136 | ||||||||||||||
Gross profit |
27,437 | 26,639 | 79,967 | 91,328 | ||||||||||||||
Selling, general and administrative expenses |
20,746 | 19,249 | 60,996 | 59,177 | ||||||||||||||
Amortization of goodwill (Note 3) |
| 1,548 | | 4,660 | ||||||||||||||
Operating income |
6,691 | 5,842 | 18,971 | 27,491 | ||||||||||||||
Interest expense, net |
6,892 | 6,856 | 19,459 | 21,340 | ||||||||||||||
Income (loss) before income taxes, minority
interests, and equity in net income/losses of
affiliates |
(201 | ) | (1,014 | ) | (488 | ) | 6,151 | |||||||||||
Income tax provision (benefit) |
229 | (405 | ) | 1,896 | 2,556 | |||||||||||||
Minority interests and equity in net income/losses
of affiliates, net of taxes |
94 | (507 | ) | (522 | ) | (1,257 | ) | |||||||||||
Income (loss) before cumulative effect of
accounting change for goodwill impairment |
(336 | ) | (1,116 | ) | (2,906 | ) | 2,338 | |||||||||||
Cumulative effect of accounting change for
goodwill impairment, net of taxes of $9,745 (Note 3) |
| | (38,102 | ) | | |||||||||||||
Net income (loss) |
$ | (336 | ) | $ | (1,116 | ) | $ | (41,008 | ) | $ | 2,338 | |||||||
The accompanying notes are an integral part of the consolidated financial statements
3
MSX INTERNATIONAL, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)
for the fiscal nine months ended September 29, 2002 and September 30, 2001
| Fiscal Nine Months Ended | ||||||||||
| September 29, | September 30, | |||||||||
| 2002 | 2001 | |||||||||
| (in thousands) | ||||||||||
Cash flows from operating activities: |
||||||||||
Net income (loss) |
$ | (41,008 | ) | $ | 2,338 | |||||
Adjustments to reconcile net income (loss) to net cash
provided by operating activities: |
||||||||||
Cumulative effect of accounting change for goodwill
impairment |
38,102 | | ||||||||
Minority interests and equity in net losses of affiliates |
522 | 1,257 | ||||||||
Depreciation |
13,921 | 12,352 | ||||||||
Amortization, including goodwill |
1,332 | 5,497 | ||||||||
Deferred taxes |
(2,116 | ) | (1,866 | ) | ||||||
(Gain) loss on sale/disposal of property and equipment |
264 | 46 | ||||||||
(Increase) decrease in receivables |
13,254 | 30,284 | ||||||||
(Increase) decrease in inventory |
2,010 | 291 | ||||||||
Increase (decrease) in prepaid expenses and other assets |
(937 | ) | (2,050 | ) | ||||||
Increase (decrease) in current liabilities |
(11,403 | ) | (40,586 | ) | ||||||
Other, net |
86 | (918 | ) | |||||||
Net cash provided by operating activities |
14,027 | 6,645 | ||||||||
Cash flows from investing activities: |
||||||||||
Capital expenditures |
(7,861 | ) | (13,905 | ) | ||||||
Acquisition of businesses, net of cash acquired |
(3,132 | ) | (16,132 | ) | ||||||
Proceeds from sale/disposal of property and equipment |
170 | 147 | ||||||||
Other, net |
1,857 | 44 | ||||||||
Net cash used for investing activities |
(8,966 | ) | (29,846 | ) | ||||||
Cash flows from financing activities: |
||||||||||
Proceeds from issuance of debt |
15,450 | | ||||||||
Repayment of debt |
(28,746 | ) | (3,938 | ) | ||||||
Debt issuance costs |
(1,445 | ) | (28 | ) | ||||||
Changes in revolving debt, net |
19,657 | 25,046 | ||||||||
Changes in book overdraft, net |
(8,421 | ) | (778 | ) | ||||||
Repurchase of common and preferred stock |
(209 | ) | (4,178 | ) | ||||||
Sale of common stock and preferred stock |
| 3,612 | ||||||||
Net cash provided by (used for) financing activities |
(3,714 | ) | 19,736 | |||||||
Effect of foreign exchange rate changes on cash and cash equivalents |
244 | 2,507 | ||||||||
Cash and cash equivalents: |
||||||||||
Increase (decrease) for the period |
1,591 | (958 | ) | |||||||
Balance, beginning of period |
4,924 | 4,686 | ||||||||
Balance, end of period |
$ | 6,515 | $ | 3,728 | ||||||
The accompanying notes are an integral part of the consolidated financial statements
4
MSX International, Inc.
Notes to Consolidated Financial Statements (Unaudited)
(dollars in thousands unless otherwise stated)
| 1. | Organization and Basis of Presentation: |
The accompanying financial statements present the consolidated assets and liabilities and results of operations of MSX International, Inc. and its majority owned subsidiaries (MSXI). MSXI is a holding company owned by Citigroup and affiliates and certain members of management. We are principally engaged in providing collaborative enterprise services to automobile manufacturers and suppliers and other industries primarily in North America and Europe. We utilize a 52-53 week fiscal year, which ends on the Sunday nearest December 31.
All intercompany transactions and balances have been eliminated. In the opinion of management, the accompanying unaudited consolidated financial statements contain all adjustments, consisting of only normal recurring items, which are necessary for a fair presentation. The operating results for the fiscal quarters and fiscal nine months ended September 29, 2002 and September 30, 2001 are not necessarily indicative of the results of operations for the entire year. Reference should be made to the consolidated financial statements and notes thereto included in our Annual Report on Form 10-K for the fiscal year ended December 30, 2001. Certain prior year amounts have been reclassified to conform to the presentation adopted during the current period.
| 2. | Acquisitions of Businesses: |
Effective January 1, 2002, we completed the acquisition of selected assets and liabilities of Draupner Associates AB in Gottenberg, Sweden for a total purchase price at closing of about $2.4 million, before acquisition related costs, with an additional amount payable contingent on the achievement of an annual earnings target. Draupners principal business is digital documentation and translation services for the automotive and related industries. Upon completion, the Draupner business was integrated with our custom communication service offerings. Also effective January 1, 2002, we acquired the remaining 51% of the outstanding common stock of Cadform-MSX Engineering GmbH through a series of transactions that were contemplated at the time of our previous investment in Cadform. Specifically, we exercised our option to acquire an additional 16% of the common stock of Cadform for about $0.3 million. The remaining 35% of their common stock was acquired in exchange for a 7.8% interest in our existing engineering business in Germany. Prior to these transactions, we owned 49% of the outstanding common stock of Cadform. The purchase price for both the Draupner and Cadform transactions was funded with borrowings under our credit facility.
The terms of certain of our acquisition agreements provide for additional contingent consideration to be paid over a period of up to two years if the acquired entitys future operating results exceed targeted levels. Contingent consideration is earned when the acquired entitys financial performance grows in excess of the targeted levels established at the time of acquisition. Such additional consideration is recorded when earned. No such additional consideration has been recorded or paid during fiscal 2002.
The operating results of acquired companies have been included in our consolidated operating results from the effective date of acquisition. The proforma effects of the above transactions would not be materially different from reported results for the periods presented.
| 3. | Goodwill and Intangible Assets: |
Effective January 1, 2002, we adopted the provisions of Statement of Financial Accounting Standards (SFAS) No. 142. Under the standard, goodwill is no longer amortized but is tested periodically for impairment. Additionally, SFAS No. 142 changes the methodology of assessing goodwill impairment. Under the standard, goodwill is considered impaired if the book value of an operating unit exceeds its estimated fair value. Upon adoption of SFAS No. 142 we recorded a one-time, non-cash charge of $47.8 million, before related taxes, to reduce the carrying value of goodwill. The charge is reflected as a cumulative effect of an accounting change in our consolidated results of operations. In calculating the impairment charge, the fair value of the operating units underlying our business was estimated using a discounted cash flow methodology.
5
MSX International, Inc.
Notes to Consolidated Financial Statements (Unaudited) continued
(dollars in thousands unless otherwise stated)
The following summarizes our comparable income (loss) before the cumulative effect of this change in accounting principle, assuming SFAS No. 142 was adopted effective January 1, 2001.
| Fiscal Quarter Ended | Fiscal Nine Months Ended | |||||||||||||||
| September 29, | September 30, | September 29, | September 30, | |||||||||||||
| 2002 | 2001 | 2002 | 2001 | |||||||||||||
Reported income (loss)
before cumulative
effect of accounting
change for goodwill
impairment |
$ | (336 | ) | $ | (1,116 | ) | $ | (2,906 | ) | $ | 2,338 | |||||
Amortization of goodwill |
| 1,548 | | 4,660 | ||||||||||||
Amortization of equity
method investee
goodwill |
| 73 | | 188 | ||||||||||||
Comparable income
(loss) before
cumulative effect of
accounting change for
goodwill impairment |
$ | (336 | ) | $ | 505 | $ | (2,906 | ) | $ | 7,186 | ||||||
The following summarizes the changes in our goodwill balances during the nine months ended September 29, 2002:
Balance at December 30, 2001, net |
$ | 170,491 | |||
Goodwill recorded during the period |
9,130 | ||||
Impairment losses recognized |
(47,847 | ) | |||
Other, including translation changes |
1,926 | ||||
Balance at September 29, 2002, net |
$ | 133,700 | |||
Goodwill recorded during the period was primarily generated from the purchase of additional shares and consolidation of Cadform-MSX Engineering as disclosed in Note 2. Adjustments to the preliminary allocation of purchase price to Cadform may occur during the remainder of 2002 as a result of new or revised information regarding the value of assets acquired and liabilities assumed. Management believes the resolution of these matters will not have a material effect on the results of operations, financial position, or cash flows of MSXI. A substantial portion of the goodwill generated was previously included in the carrying amount of our investment in Cadform-MSX Engineering as of December 30, 2001.
| 4. | Accounts Receivable: |
Accounts receivable include the portion of our billings for purchasing support services attributable to services provided by our vendors that are passed on to our customers. These amounts totaled $47.8 million as of September 29, 2002 and $49.7 million as of December 30, 2001. A corresponding liability to our vendors for these amounts is recorded in accounts payable at the time the receivable is recognized.
6
MSX International, Inc.
Notes to Consolidated Financial Statements (Unaudited) continued
(dollars in thousands unless otherwise stated)
| 5. | Debt: |
Debt is comprised of the following:
| Interest Rates at | Outstanding at | ||||||||||||||||||||
| September 29, | December 30, | September 29, | December 30, | ||||||||||||||||||
| 2002 | 2001 | 2002 | 2001 | ||||||||||||||||||
Senior subordinated notes |
11.375 | % | 11.375 | % | $ | 130,000 | $ | 130,000 | |||||||||||||
Second secured term loan |
10.00 | % | n/a | 15,450 | | ||||||||||||||||
Credit facility, as amended and restated: |
|||||||||||||||||||||
Revolving line of credit notes |
|||||||||||||||||||||